Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $371k initial cash invested.
-16.33%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$7,221
Rent
-$5,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$353k
Closing costs
1%
$17,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,221
Total Expenses
$12,271
Mortgage P&I
122%
$8,839
Property Taxes
13%
$925
Home Insurance
9%
$630
HOA
0%
$0
Property Management
10%
$722
CapEx
5%
$361
Vacancy
6%
$433
Maintenance
5%
$361
Other
0%
$0